DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.43
Today's Fair Value
$16.42 -15.49%
Margin of Safety
-18.33%
Projected Value (5Y)
$26.44 +36.08%
Dividends Paid (5Y)
$7.85
DCF Inputs
Scenario
%
Regression: -5.41% | CAGR (5y): -12.89%
%
Regression: -2.67% | CAGR (5y): -2.43%
%
Regression: 8.68% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 0.27x)
%